[YSPSAH] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
04-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.21%
YoY- 2.84%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 144,899 138,483 132,742 131,350 129,860 130,775 129,110 8.00%
PBT 18,059 16,936 15,004 15,567 14,710 16,103 16,607 5.75%
Tax -4,510 -4,488 -3,787 -3,843 -3,511 -3,885 -5,365 -10.93%
NP 13,549 12,448 11,217 11,724 11,199 12,218 11,242 13.26%
-
NP to SH 13,223 12,157 11,039 11,516 10,946 12,061 11,146 12.07%
-
Tax Rate 24.97% 26.50% 25.24% 24.69% 23.87% 24.13% 32.31% -
Total Cost 131,350 126,035 121,525 119,626 118,661 118,557 117,868 7.49%
-
Net Worth 172,734 168,526 154,764 97,543 153,546 96,714 150,336 9.71%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 5,802 5,802 5,802 5,802 - -
Div Payout % - - 52.57% 50.39% 53.01% 48.11% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 172,734 168,526 154,764 97,543 153,546 96,714 150,336 9.71%
NOSH 98,705 98,553 98,576 97,543 97,181 96,714 96,991 1.17%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.35% 8.99% 8.45% 8.93% 8.62% 9.34% 8.71% -
ROE 7.66% 7.21% 7.13% 11.81% 7.13% 12.47% 7.41% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 146.80 140.52 134.66 134.66 133.63 135.22 133.11 6.75%
EPS 13.40 12.34 11.20 11.81 11.26 12.47 11.49 10.80%
DPS 0.00 0.00 6.00 6.00 5.97 6.00 0.00 -
NAPS 1.75 1.71 1.57 1.00 1.58 1.00 1.55 8.43%
Adjusted Per Share Value based on latest NOSH - 97,543
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 102.15 97.63 93.58 92.60 91.55 92.20 91.02 8.00%
EPS 9.32 8.57 7.78 8.12 7.72 8.50 7.86 12.04%
DPS 0.00 0.00 4.09 4.09 4.09 4.09 0.00 -
NAPS 1.2178 1.1881 1.0911 0.6877 1.0825 0.6818 1.0599 9.70%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.07 1.09 1.12 1.21 1.17 1.03 1.04 -
P/RPS 0.73 0.78 0.83 0.90 0.88 0.76 0.78 -4.32%
P/EPS 7.99 8.84 10.00 10.25 10.39 8.26 9.05 -7.97%
EY 12.52 11.32 10.00 9.76 9.63 12.11 11.05 8.69%
DY 0.00 0.00 5.36 4.96 5.10 5.83 0.00 -
P/NAPS 0.61 0.64 0.71 1.21 0.74 1.03 0.67 -6.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 22/11/10 04/08/10 14/05/10 10/02/10 16/11/09 -
Price 1.11 1.10 1.14 1.17 1.19 1.04 1.06 -
P/RPS 0.76 0.78 0.85 0.87 0.89 0.77 0.80 -3.36%
P/EPS 8.29 8.92 10.18 9.91 10.57 8.34 9.22 -6.84%
EY 12.07 11.21 9.82 10.09 9.47 11.99 10.84 7.43%
DY 0.00 0.00 5.26 5.13 5.02 5.77 0.00 -
P/NAPS 0.63 0.64 0.73 1.17 0.75 1.04 0.68 -4.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment